CashFlowRE
Sign in Sign up
238 S 8th St
C Composite 59.35
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +24.6/30.0
  • DSCR +8.0/10.0
  • 1% rule +6.7/10.0
  • Appreciation +4.3/10.0
  • ARV discount +3.9/15.0
  • Schools +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,000

238 S 8th St · Jacksboro, TX 76458
3 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 151 Days on market
Built 1950 9,583 sqft lot $118/sqft · 8% above area Est $138k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in Jacksboro, TX. This house offers 3 bedrooms 1 bathroom in a desirable corner lot. Featuring a functional layout with well-sized bedrooms. Enjoy a spacious yard with plenty of room for outdoor entertaining. Perfect for first time homebuyer or investor.

Key facts

  • Spacious yard
  • Outdoor entertaining
  • Corner lot

Tags

CORNER LOTSPACIOUS YARDOUTDOOR ENTERTAINING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.0% in Jacksboro — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 64/100 on livability (#753 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, schools F, amenities F.
  • Jacksboro ISD (town): math 42% / reading 42% proficiency, ranked #337 of 826 in TX (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 124 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 10 units permitted in Jack County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.3%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-1.3% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 151 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.17%
Cap rate
8.78%
Cash-on-cash
8.88%
DSCR
1.40
GRM
7.1

CMA / ARV

ARV (median comp)
$138,054
List price
$149,000
Delta
7.93%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1107 W Archer St 0.25mi 2/1.0 (-1) 1,200 (-5%) 9mo $79,900 $67 68
1015 W Archer St 0.26mi 3/— 1,400 (+11%) 9mo $75,000 $54 62
621 W Pine St 0.40mi 3/1.0 1,218 (-3%) 20mo $149,900 $123 59
121 N 11th St 0.31mi 3/2.0 1,379 (+9%) 13mo $125,000 $91 55
314 N 3rd St 0.61mi 2/1.0 (-1) 1,224 (-3%) 18mo $117,500 $96 46
518 6th Pl 0.63mi 2/2.0 (-1) 1,308 (+4%) 16mo $179,900 $138 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.32% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.15×
Total profit
$6,321
Equity at exit
$33,656
10-year hold
IRR
10.4%
Equity multiple
1.98×
Total profit
$40,961
Equity at exit
$33,409

Cash invested: $41,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 76458

Home prices YoY
-0.7%
Active inventory
124
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,746 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$227 /mo · $2,725/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$309

Break-even live

Break-even rent $1,355
Max offer price $149,000
Occupancy floor 77%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$37,250
Closing costs
$4,470
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 Lacewell St Jacksboro, TX 3.0 2.0 1548 $2,000 $1.29 20d 1 0.68mi
320 N 2nd St Jacksboro, TX 3.0 2.0 1356 $1,700 $1.25 43d 1 0.70mi
147 Hillcrest St Jacksboro, TX 3.0 2.0 1741 $1,500 $0.86 43d 1 0.74mi

Listing history 20 events

  1. 2026-06-18
    days on market $149,000 Active 151 DOM
  2. 2026-06-17
    days on market $149,000 Active 150 DOM
  3. 2026-06-16
    days on market $149,000 Active 149 DOM
  4. 2026-06-15
    days on market $149,000 Active 148 DOM
  5. 2026-06-13
    days on market $149,000 Active 146 DOM
  6. 2026-06-13
    days on market $149,000 Active 145 DOM
  7. 2026-06-09
    days on market $149,000 Active 142 DOM
  8. 2026-06-08
    days on market $149,000 Active 141 DOM
  9. 2026-06-07
    days on market $149,000 Active 140 DOM
  10. 2026-06-04
    days on market $149,000 Active 137 DOM
  11. 2026-06-03
    days on market $149,000 Active 136 DOM
  12. 2026-06-02
    days on market $149,000 Active 135 DOM
  13. 2026-06-01
    days on market $149,000 Active 134 DOM
  14. 2026-05-31
    days on market $149,000 Active 133 DOM
  15. 2026-01-18
    listed $150,000 Active 272-char remark
    Show marketing remark (272 chars)

    Great opportunity in Jacksboro, TX. This house offers 3 bedrooms 1 bathroom in a desirable corner lot. Featuring a functional layout with well-sized bedrooms. Enjoy a spacious yard with plenty of room for outdoor entertaining. Perfect for first time homebuyer or investor.

  16. 2015-07-21
    soldstatus
  17. 2002-11-12
    soldstatus
  18. 1996-02-05
    soldstatus
  19. 1989-10-25
    soldstatus
  20. 1988-10-25
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$2,725 · $227/mo
Projected year-2 tax
$2,727 · $227/mo
Expected delta
+$1/yr ($0/mo · 0.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,951
− Mortgage interest
−$8,346
− Property taxes
−$2,725
− Insurance
−$745
− Repairs & maintenance
−$1,676
− Management
−$1,676
− Depreciation
−$4,335
Taxable income
$1,447
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$347
After-tax cash flow
$3,357/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Jacksboro ISD
NCES district ID
4824530
Math proficiency
42% ▼ -3.00%
Reading proficiency
42% ▬ 0.00%
Median HH income
$47,739
Composite
35.94/100
National rank
#4802
State rank
#337 of 826 in TX

Livability — Jacksboro

Score
64/100
State rank
#753
US rank
#13881

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment F Housing A+ Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jacksboro, TX
Population (ZIP)
6,103

Population outlook (Jack County) Hauer SSP2

Today (2025)
8,560 people
By 2030
8,423 · -1.6%
By 2040
8,433 · -1.5%
By 2050
8,605 · +0.5%
By 2075
9,047 · +5.7%
By 2100
8,844 · +3.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 23% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
6% · Canada
Languages at home
83% English-only · Spanish 16%

Political lean MEDSL · Jack

2024 margin
Solid R (+82.3) · D 8.6% · R 90.9%
2008→2024 swing
-14.2pp toward R · 2008: -68.1pp · 2024: -82.3pp
All cycles
2024: R+82.3 2020: R+81.6 2016: R+79.6 2012: R+78.3 2008: R+68.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.32%
Current HPI
202.1533
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

6 events — show timeline
  • 2026-01-18 Listed $150,000 NTREIS
  • 2015-07-21 Sold (Public Records) Public Records
  • 2002-11-12 Sold (Public Records) Public Records
  • 1996-02-05 Sold (Public Records) Public Records
  • 1989-10-25 Sold (Public Records) Public Records
  • 1988-10-25 Sold (Public Records) Public Records

Property tax history

+12.7%/yr

Latest (2025): $2,725 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…